Highlights

[OCR] YoY Annual (Unaudited) Result on 2018-12-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/19 31/12/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 81,830 74,957 88,773 38,452 36,763 37,562 45,083 9.73%
  YoY % 9.17% -15.56% 130.87% 4.59% -2.13% -16.68% -
  Horiz. % 181.51% 166.26% 196.91% 85.29% 81.55% 83.32% 100.00%
PBT 10,635 -5,545 6,631 -4,021 -7,960 -5,735 -3,460 -
  YoY % 291.79% -183.62% 264.91% 49.48% -38.80% -65.75% -
  Horiz. % -307.37% 160.26% -191.65% 116.21% 230.06% 165.75% 100.00%
Tax -1,597 -1,494 -3,927 -63 -32 -212 -147 44.98%
  YoY % -6.89% 61.96% -6,133.33% -96.88% 84.91% -44.22% -
  Horiz. % 1,086.39% 1,016.33% 2,671.43% 42.86% 21.77% 144.22% 100.00%
NP 9,038 -7,039 2,704 -4,084 -7,992 -5,947 -3,607 -
  YoY % 228.40% -360.32% 166.21% 48.90% -34.39% -64.87% -
  Horiz. % -250.57% 195.15% -74.97% 113.22% 221.57% 164.87% 100.00%
NP to SH 8,921 -7,004 3,728 -4,091 -7,991 -5,947 -3,607 -
  YoY % 227.37% -287.88% 191.13% 48.80% -34.37% -64.87% -
  Horiz. % -247.32% 194.18% -103.35% 113.42% 221.54% 164.87% 100.00%
Tax Rate 15.02 % - % 59.22 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.36% 0.00% 100.00% - - - -
Total Cost 72,792 81,996 86,069 42,536 44,755 43,509 48,690 6.46%
  YoY % -11.22% -4.73% 102.34% -4.96% 2.86% -10.64% -
  Horiz. % 149.50% 168.40% 176.77% 87.36% 91.92% 89.36% 100.00%
Net Worth 84,266 93,568 88,420 78,024 45,662 37,858 41,733 11.56%
  YoY % -9.94% 5.82% 13.32% 70.87% 20.61% -9.29% -
  Horiz. % 201.91% 224.20% 211.87% 186.96% 109.41% 90.71% 100.00%
Dividend
31/12/19 31/12/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/19 31/12/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 84,266 93,568 88,420 78,024 45,662 37,858 41,733 11.56%
  YoY % -9.94% 5.82% 13.32% 70.87% 20.61% -9.29% -
  Horiz. % 201.91% 224.20% 211.87% 186.96% 109.41% 90.71% 100.00%
NOSH 324,102 292,402 238,974 210,876 190,261 157,745 149,049 12.86%
  YoY % 10.84% 22.36% 13.32% 10.83% 20.61% 5.83% -
  Horiz. % 217.45% 196.18% 160.33% 141.48% 127.65% 105.83% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 11.04 % -9.39 % 3.05 % -10.62 % -21.74 % -15.83 % -8.00 % -
  YoY % 217.57% -407.87% 128.72% 51.15% -37.33% -97.88% -
  Horiz. % -138.00% 117.38% -38.12% 132.75% 271.75% 197.88% 100.00%
ROE 10.59 % -7.49 % 4.22 % -5.24 % -17.50 % -15.71 % -8.64 % -
  YoY % 241.39% -277.49% 180.53% 70.06% -11.39% -81.83% -
  Horiz. % -122.57% 86.69% -48.84% 60.65% 202.55% 181.83% 100.00%
Per Share
31/12/19 31/12/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 25.25 25.63 37.15 18.23 19.32 23.81 30.25 -2.77%
  YoY % -1.48% -31.01% 103.78% -5.64% -18.86% -21.29% -
  Horiz. % 83.47% 84.73% 122.81% 60.26% 63.87% 78.71% 100.00%
EPS 2.75 -2.43 1.56 -1.94 -4.20 -3.77 -2.42 -
  YoY % 213.17% -255.77% 180.41% 53.81% -11.41% -55.79% -
  Horiz. % -113.64% 100.41% -64.46% 80.17% 173.55% 155.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2600 0.3200 0.3700 0.3700 0.2400 0.2400 0.2800 -1.15%
  YoY % -18.75% -13.51% 0.00% 54.17% 0.00% -14.29% -
  Horiz. % 92.86% 114.29% 132.14% 132.14% 85.71% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 456,842
31/12/19 31/12/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 17.91 16.41 19.43 8.42 8.05 8.22 9.87 9.72%
  YoY % 9.14% -15.54% 130.76% 4.60% -2.07% -16.72% -
  Horiz. % 181.46% 166.26% 196.86% 85.31% 81.56% 83.28% 100.00%
EPS 1.95 -1.53 0.82 -0.90 -1.75 -1.30 -0.79 -
  YoY % 227.45% -286.59% 191.11% 48.57% -34.62% -64.56% -
  Horiz. % -246.84% 193.67% -103.80% 113.92% 221.52% 164.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1845 0.2048 0.1935 0.1708 0.1000 0.0829 0.0914 11.56%
  YoY % -9.91% 5.84% 13.29% 70.80% 20.63% -9.30% -
  Horiz. % 201.86% 224.07% 211.71% 186.87% 109.41% 90.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/12/19 31/12/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 0.2600 0.2900 0.5700 0.4050 0.5600 0.2550 0.2200 -
P/RPS 1.03 1.13 1.53 2.22 2.90 1.07 0.73 5.51%
  YoY % -8.85% -26.14% -31.08% -23.45% 171.03% 46.58% -
  Horiz. % 141.10% 154.79% 209.59% 304.11% 397.26% 146.58% 100.00%
P/EPS 9.45 -12.11 36.54 -20.88 -13.33 -6.76 -9.09 -
  YoY % 178.03% -133.14% 275.00% -56.64% -97.19% 25.63% -
  Horiz. % -103.96% 133.22% -401.98% 229.70% 146.64% 74.37% 100.00%
EY 10.59 -8.26 2.74 -4.79 -7.50 -14.78 -11.00 -
  YoY % 228.21% -401.46% 157.20% 36.13% 49.26% -34.36% -
  Horiz. % -96.27% 75.09% -24.91% 43.55% 68.18% 134.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.00 0.91 1.54 1.09 2.33 1.06 0.79 3.74%
  YoY % 9.89% -40.91% 41.28% -53.22% 119.81% 34.18% -
  Horiz. % 126.58% 115.19% 194.94% 137.97% 294.94% 134.18% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 27/02/20 28/02/19 28/09/17 26/09/16 28/09/15 25/09/14 27/09/13 -
Price 0.2550 0.2400 0.5700 0.3700 0.4950 0.5900 0.2100 -
P/RPS 1.01 0.94 1.53 2.03 2.56 2.48 0.69 6.11%
  YoY % 7.45% -38.56% -24.63% -20.70% 3.23% 259.42% -
  Horiz. % 146.38% 136.23% 221.74% 294.20% 371.01% 359.42% 100.00%
P/EPS 9.26 -10.02 36.54 -19.07 -11.79 -15.65 -8.68 -
  YoY % 192.42% -127.42% 291.61% -61.75% 24.66% -80.30% -
  Horiz. % -106.68% 115.44% -420.97% 219.70% 135.83% 180.30% 100.00%
EY 10.79 -9.98 2.74 -5.24 -8.48 -6.39 -11.52 -
  YoY % 208.12% -464.23% 152.29% 38.21% -32.71% 44.53% -
  Horiz. % -93.66% 86.63% -23.78% 45.49% 73.61% 55.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.98 0.75 1.54 1.00 2.06 2.46 0.75 4.25%
  YoY % 30.67% -51.30% 54.00% -51.46% -16.26% 228.00% -
  Horiz. % 130.67% 100.00% 205.33% 133.33% 274.67% 328.00% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS